Initiating Coverage Agrochemical Sector
Initiating Coverage Agrochemical Sector
Initiating Coverage Agrochemical Sector
Agrochemicals
From headwinds to harvest: India’s rise as a powerhouse
18 March 2024
INDIA | AGROCHEMICALS | SECTOR UPDATE
Agrochemicals are chemicals used in agriculture, including chemical fertilizers and
pesticides (herbicides, fungicides and insecticides). In FY24, the agrochemical industry faced
Companies
headwinds such as build-up of high-cost inventory, declining input prices, and higher China Company Rating CMP (Rs) TP (Rs)
supplies, majorly in exports, and to a small amount in domestic markets. While these DAGRI IN Buy 977 1,187
headwinds will continue to blow for some time, there are signs of a turnaround and return RALI IN Neutral 256 270
of order, including volume offtake in technicals, increase in global agri commodity prices, BYRCS IN Neutral 5,086 5,435
and maximum liquidation of high cost inventory, which have provided relief and optimism Source: Company, PhillipCapital India Research
Table of Contents
Executive summary............................................................................................ 3
Global agchem industry CAGR at 4.2% over 2024-32 ....................................... 5
India agchem manufacturers to prop global demand ....................................... 7
Investments in agrochemicals to support growing demand ......................... 9
Opportunities for India in agrochemicals ........................................................ 11
#1: Off patent molecules: Unlocking new vistas ......................................... 11
#2: Agrochemical consumption per hectare is very low in India ................ 11
#3: India has a vast arable land, which boosts agrochemical potential ...... 12
#5: Bio-pesticides – the future of the agrochemicals industry.................... 14
#6: Drones to empower farmers in agricultural operations........................ 17
China’s agrochem industry: Slowly gaining strength....................................... 19
Agriculture in GDP ........................................................................................... 23
Challenges in the agrochemical industry ......................................................... 26
Appendix .......................................................................................................... 28
I. Pesticides ban ........................................................................................... 28
II. Registrations processes in India .............................................................. 30
COMPANIES SECTION
Executive summary
India solidifies its position as a major exporter of agrochemicals
Agrochemicals encompass a range of chemicals used in agriculture, including fertilizers
and pesticides. They play a crucial role in increasing crop yields, reducing losses due to
pests and diseases, enhancing food security, and promoting cost-efficient farming
practices. India is emerging as a significant player in the global agrochemicals industry
(13-15% market share), with state-of-the-art production facilities and policy reforms
supporting its growth. We expect India's agrochemical market to grow steadily,
supported by increased exports and domestic usage.
• The country’s substantial arable land area, coupled with its low per hectare
application of agrochemicals presents a big opportunity for domestic
manufacturers.
• Adoption of technologies like drones and precision agriculture presents
possibilities for improving efficiency, reducing input costs, and enhancing crop
management practices. Expectations of a quadruple expansion of the Indian
agriculture drones market by 2028, indicate significant growth opportunities,
driven by the efficiency and effectiveness of drones in various agricultural
applications such as soil analysis, crop monitoring, and spraying and health and
safety features.
• With increasing awareness of environmental sustainability, there is a growing
demand for bio-pesticides, offering Indian manufacturers the chance to develop
and market eco-friendly solutions. The bio-pesticides market is likely to see a CAGR
of 14%, driven by factors such as increasing awareness of environmental
sustainability and the demand for safer pest control methods.
Companies Section:
Dhanuka Agritech: We believe DAGRI can be well placed to benefit from a return to
normalcy in agrochemicals, given its strong product portfolio, new launches every year
and solid distribution network that will help it to reach newer markets. We initiate
coverage on DAGRI with a Buy rating and a target of Rs 1,187, 21x FY26 EPS.
Rallis India: RALI has been working on a new launches to reduce dependence on
products such as pendimethalin, metribuzin, etc., in an effort to increase crop-care
margins. We initiate coverage with a Neutral rating and a target of Rs 270 (17x FY26
EPS), as we await signs of: (1) volume/price recovery in generics, and (2) comfortable
valuation.
Insecticide market dynamics: Patent expirations, pest attacks cause significant losses
This category has seen a recent increase in demand due to more insect attacks and
expansion of area under agriculture in Brazil. Also, chlorantraniliprole (CTPR, which Rising demand for insecticides driven by
controls caterpillars) lately went off patent in a few geographies. The global average increased pest pressures and patent
consumption of insecticides, at c.919g per hectare, is rising due to increasing pest expirations
populations and the need for higher yield productivity. The Food and Agriculture
Organization (FAO) estimates that 40% of global crop production is lost to pests
annually, which corresponds to a loss of c.US$ 70-80bn.
Fungicides: US, Europe, Asia big markets; rising attacks spur higher consumption
Fungicides have a strong presence in the US, Europe, and Asian markets. Fungal
attacks, a threat to crop productivity, affect a wide range of crops – which has led to
an increase in average per-hectare consumption of these products to 1.6 kg/ ha in 2022
from 1.4 kg/ ha in 2017.
Agrochemicals consumption/hectare
Herbicide Insecticide Fungicide
60
50
40
'000 grams
30
20
10
0
2017 2018 2019 2020 2021 2022
Source: PhillipCapital India Research
In FY24, Indian agrochemicals players’ margins have faced headwinds due to the
liquidation of high-cost inventory and pressure on product pricing, which has squeezed
profitability.
S W O T
1. Low cost manufacturing 1. High R&D expenditure 1. Focus on innovative 1. Integrated pest
2. Availability of process 2. Dependence on monsoon farming solutions management (IPM) and
technologies 3. Consumption imbalance 2. Patent expiry rising demand for organic
3. Ample capacity 4. Capital intensive 3. Export potential farming
5. Registration norms 4. Scope for increase in 2. Genetically modified
6. Health hazards usage seeds
5. Rural infrastructure & IT 3. Spurious pesticides
6. Availability of credit
facilities
7. Increase in minimum
support price (MSP)
6
Fungicide,
5 34%
US$ bn
0 Insecticide,
FY14 FY15 FY16 FY17 FY18 FY19 FY20 FY21 FY22 FY23 40%
MT
MT
6000 60000
4000 40000
2000 20000
0 0
2018-19 2019-20 2020-21 2021-22 2022-23 2018-19 2019-20 2020-21 2021-22 2022-23
4
$ bn
0
FY18 FY19 FY20 FY21 FY22 FY23
Source: WTO
International JVs provide Indian manufacturers access to technology, products, and distribution networks
Year Indian Company International Company Business
2013 Insecticides India OAT Agrio Co. Ltd R&D
2017 PI Industries Kumiai Chemical Initially to manufacture and distribute bispyribac sodium, add more products in the future
2020 Bharat Rasayan Nissan Chemical Corporation Manufacturing and exporting agrochemical active ingredients
LOI for development and commercialization of biological products using natural molecules and
2024 Dhanuka Agritech Kimitec
derived from natural sources
Source: PhillipCapital India Research
Agrochemical use per hectare: India shows the least per hectare usage of
agrochemicals indicating the opportunity to increase the usage
12
10
8
kg/ hectare
0
Brazil China India Russia United USA
Kingdom
Per-hectare agrochemicals consumption in India remains State-wise consumption of agrochemical in India during 2022-
lower than the global average 23
Orissa, 3% Others, 6%
35% Karnataka, Uttar
Gujarat, 3% 3% Pradesh,
30% 23%
Chhattisgarh,
25% 3%
Rajasthan,
kg/ hectare
20% 4%
Tamil Nadu,
15% 4% Maharashtra
Andhra , 13%
10% Pradesh, 4%
5% West Bengal,
6% Punjab, 10%
Telangana,
0% Haryana, 8% 9%
2019 2020 2021 2022 2023
#3: India has a vast arable land, which boosts agrochemical potential
India has a huge potential to increase agricultural production as it has the second-
largest arable land in the world, which in turn provides a massive opportunity for its
growing crop-protection market. As more land comes under cultivation, protecting
crops from threats and boosting yields becomes vital for food security and
diversification. Notably, arable land comprises fields for temporary crops and kitchen
gardens, while permanent crop land is dedicated to crops that grow for long periods
and need not be replanted after each harvest (such as orchards). Together, they are
called arable and permanent crop land.
Top-5 countries with most arable land: India's #2 rank in arable land boosts
agrochemical potential
160
140
120
100
mn hectares
80
60
40
20
0
USA India Russia China Brazil
Arable land by country: Countries with high arable land are also the countries with high agrochemicals production
#4: Crop yields – higher yields lead to higher income for farmers
Crop yields refer to harvested production obtained per unit of harvested area for crop Crop yield is a measurement of the
products. Globally, a little more than one-third (35%) of potential crop yield is amount of usable product harvested
reportedly lost to pre-harvest pest attacks. Hence, use of pesticides becomes from a specific area of land in a single
increasingly important to ensure food production and food security. It is reported that growing season
without pesticide use, 78% of fruit production, 54% of vegetable production, and 32%
of cereal production would be lost to pest and disease attacks.
3.0
4
2.5
3 2.0
2 1.5
1.0
1
0.5
0 0.0
1993
1991
2003
1991
1995
1997
1999
2001
2003
2005
2007
2009
2011
2013
2015
2017
2019
2021
1993
1995
1997
1999
2001
2005
2007
2009
2011
2013
2015
2017
2019
2021
Wheat Rice Maize Wheat Rice Maize
14 Soybeans Beans 8 Soybeans Beans
12
China (tonnes / hectare)
USA (tonnes / hectare)
6
10
8
4
6
4
2
2
0 0
1993
1991
2003
1991
1995
1997
1999
2001
2003
2005
2007
2009
2011
2013
2015
2017
2019
2021
1993
1995
1997
1999
2001
2005
2007
2009
2011
2013
2015
2017
2019
2021
Source: PhillipCapital India Research Source: PhillipCapital India Research
BIOACTIVE
COMPOUNTS 01 04 PARALYSIS
Mechanism of
METABOLIC
DISORDER 02 Biopesticides 05 INHIBITION
Action
Types of bio-pesticides
BIOPESTICIDES
Example
Protozoa
Nosema genus
Valrimorpha genus biopesticides
Example
Nematod
Steinernema genus
Heteroehabditis genus biopesticides
Viral, 4% Others, 1%
Bacterial, 29%
Fungal, 66%
India's biopesticide use greatly foliar, Maharashtra leads and Goa lags
In India, 90% of the biopesticides are used for foliar application (sprayed on leaves).
The country offers 970 Central Insecticides Board and Registration Committee (CIBRC)-
registered products. It produces approximately 29% (bacterial), 66% (fungal), 4% (viral)
and 1% other (plant-based, pheromone-based) biopesticides.
The use of drones in agriculture is helpful to farmers. Drones bring some distinct
advantages such as high field capacity and efficiency, less turnaround time and other
field operational delays, wastage reduction of pesticides and fertilizers due to high
degree of atomization, water saving due to ultra-low-volume spraying technology in
comparison to traditional spraying methods, reduction in cost of spraying and fertilizer
application in comparison to conventional methods, etc., besides reduction of human
exposure to hazardous chemicals.
SWOT analysis
S W O T
1. Government initiative 1. High investment 1. Increasing popularity 1. Commercial drone
2. Increasing demand for 2. Continuous R&D 2. Easing restrictions for regulations across the
precision agriculture 3. High cost of agri- drone usage globe
3. Agri-drone benefits drones 3. Government policies 2. Competition
4. Technology 4. Lack of skilled drone for startups 3. High capital
advancement operators requirements for new
5. Government startups
regulations
10 2.5
8 2.0
6 1.5
4 1.0
2 0.5
0 0.0
2020 2021 2022
30 100
20
50
10
0 0
2019 2020 2021 2022 2023 2021 2022 2023
In 2022, Australia and Cambodia had the highest number of new registrations for
exclusive exports agrochemicals. Additionally, Brazil, Paraguay, the United States,
Indonesia, and others were among the countries with a relatively high number of
exclusive exports registrations.
Cambodia
Australia
Brazil
Paraguay
USA
Indonesia
New Zealand
Thailand
0 5 10 15 20 25 30 35
China agchem in 2023: Weak performance due to overcapacity and low prices
In 2023, Chinese agrochemicals companies with strong R&D capabilities, faced issues
such as overcapacity and low prices for active ingredients (AIs), which impacted their
profitability. Key factors that led to the poor performance include low prices, reduced
sales volumes, de-stocking, fierce competition, and heavy capex in new products.
3.5 5.3
3.0
5.2
2.5
mn tonnes
mn tonnes
5.1
2.0
5.0
1.5
4.9
1.0
0.5 4.8
0.0 4.7
2016 2017 2018 2019 2020 2021 2022 2016 2017 2018 2019 2020 2021 2022
Few examples:
1. Xingfa: Building 50,000 MTPA of new 2,4-D capacity to enter into another
herbicides category.
2. Nutrichem and Chang Qing: Adding capacity for S-metolachlor to capture market
share.
3. Lier: Continues to invest in capacity for L-glufosinate supporting raw materials.
4. Hebang: Focus on overseas production capacity construction of glyphosate.
5. Rainbow: Investing in pyroxasulfone capacity.
6. CAC Nantong: New prothioconazole capacity
7. Hebei Shanli (Hebei Chengxin): Building 10,000 MTPA of prothioconazole, 5,000
MTPA of trifloxystrobin, and 1,000 MTPA of kresoxim-methyl.
8. Hebei Nongbiwei: Invested in a new project with an annual production capacity of
5,400 MTPA of tebuthiuron, 1,800 MTPA imazapyr, 6,300 MTPA of clethodim, and
3,000 MTPA of mesotrione.
20
30
40
50
60
70
1.5
2.0
2.5
3.0
3.5
4.0
4.5
Aug-21 Jul-21
Oct-21 Sep-21
Dec-21 Nov-21
Feb-22 Jan-22
Apr-22 Mar-22
Jun-22 May-22
Oct-22 Sep-22
Dec-22 Nov-22
Jan-23
Feb-23
May-23
Jun-23
Jul-23
Aug-23
Sep-23
Oct-23
Nov-23
Dec-23
Jan-24
3
5
7
9
11
13
15
12
17
22
27
32
37
42
47
3.2
3.4
3.6
3.8
4.0
4.2
4.4
4.6
Aug-21 Aug-21 Jul-21
Dec-21 Nov-21
Dec-21
Feb-22 Jan-22
Feb-22
Mar-22
Apr-22 Apr-22
May-22
Jun-22 Jun-22
Jan-23
Feb-23 Feb-23
Mar-23
Apr-23 Apr-23
Mancozeb 80% (US$/ kg)
Glyphosate 95% (US$/ kg)
May-23
Agriculture in GDP
The agricultural sector has demonstrated notable resilience in contrast to the wider
economy. Despite the pandemic's adverse effects on overall GDP, agriculture, value
added, has consistently seen growth, underscoring its fundamental role in fulfilling
basic human needs and its relative stability during periods of crisis.
• Global GDP grew by 3.1% annually on average to touch US$ 86tn in 2021 from US$
18tn in 1970.
• During the last decade, average annual growth rate of global GDP decreased to
2.6%. Due to covid, GDP plummeted by 3.2% to US$ 81.2tn in 2020 from US$
83.8tn in 2019.
• In 2021, as the global economy was recovering from the pandemic, it soared by
6%.
• The global agriculture value-added increased steadily by 2.8% each year on
average, to US$ 3.7tn in 2021 from US$ 2.9tn in 2012; it kept increasing despite
pandemic.
80%
60%
40%
20%
0%
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021
-1
1972-81 1982-91 1992-2001 2002-2011 2012-2021
Source: PhillipCapital India Research
25
20
15
%
10
22%
20%
18%
16%
14%
12%
FY16
FY21
FY05
FY06
FY07
FY08
FY09
FY10
FY11
FY12
FY13
FY14
FY15
FY17
FY18
FY19
FY20
FY22
FY23
Source: PhillipCapital India Research
40
35
30
%
25
20
15
Adverse effect of continued and incorrect use of agrochemicals oh life and soil health
It has also led to diseases such as Alzheimer’s, autism, asthma, and diabetes.
Sometimes, agrochemicals also get mixed with local water supply and have impacted
the health and safety of residents. Hence, there have been restrictions on the extreme
use of agrochemicals.
Usage of counterfeit and spurious products driven by pricing and shortfalls GM crops and stricter regulations
The unavailability of pesticides at different locations gives an opportunity for spurious challenge agrochemical market growth,
products to make their way. The usage of these counterfeit products could affect crops fake products pose safety and
adversely, thus harming the honour of the agrochemicals industry and its sales. Lack of reputation risks
knowledge among farmers also contributes towards the growth of such products.
After China opened up its economy and started selling cheaply, India's exports came
under pressure. In FY23, they fell 21% in volume and 2% in value (to US$ 23.8bn)
compared with 39% value growth in FY22 to US$ 24.3bn and 14% volume growth.
Exports of agrochemicals fell in volume terms.
January 2024. These changes may make a difference when predicting future
ENSO events based on historical activity.
• The Indian Ocean Dipole (IOD) is neutral. The majority of model forecasts indicate
the IOD will be neutral until at least April, consistent with the annual cycle of the
IOD.
• Two global climate agencies stated last week that El Nino is weakening and there
is a chance for La Nina conditions to set in by August. Indian weather scientists
believe that if La Nina conditions set in by June-August, monsoon could be
improved compared to last year.
• The National Weather Service says 79% chance of transition from El Niño to ENSO-
neutral is likely by April-June 2024, with 55% chance of La Niña developing in June-
August 2024.
Appendix
I. Pesticides ban
2020 order banning pesticides
On 18th May 2020, the Ministry of Agriculture released a draft order to ban 27
pesticides that they considered harmful for animals and humans. The 27 molecules (8
fungicides, 12 insecticides and 7 herbicides) cumulatively had over 130 formulations
and combinations with a business value of about Rs 155bn, including exports. The
original notification had listed the cause for banning each of the 27 pesticides, ranging
from hormone disruption, carcinogens, and toxicity to flora and fauna.
The draft order was challenged in the courts of law, as it included widely used
pesticides, a majority of which had no substitutes. After 3 years of deliberation, the
Ministry of Agriculture decided to ban 3 out of 27 pesticides – dicofol, dinocap, and
methomyl due to the health hazards that they posed. The ministry also banned
monocrotophos.
(133), USA (21 banned plus 81 ‘voluntarily withdrawn’), Morocco (70), Indonesia (62),
Cambodia (60), India (56), Mauritania (52), Palestine (52), and China (54).
(Above data from PAN International)
Notable mentions
Glyphosate ban
Glyphosate is a widely used broad-spectrum herbicide that controls broadleaf weeds
and grasses. It has been registered as a pesticide in U.S. since 1974. In 2015, WHO's
cancer agency said that the active ingredient was "probably carcinogenic". It was up
for renewal of registration in December 2022 but it was extended for a year while
scientists reviewed its safety.
Registration process
On 22nd December 2020, CIB&RC decided to adopt a policy mandating the registration
of ‘technical grade’ pesticides in India. Additionally, applicants of FI-WRT (Formulation
Import Without Registering Technical) are encouraged to seek registration for
‘technical’ materials. With this update, the CIB&RC wants to emphasize the need to
register technicals first. Even if a manufacturer wants to market formulation, it cannot
register formulations directly.
COMPANIES SECTION
Strong domestic presence: It has a pan-India presence with 6,500 distributors and dealers 120
and 80,000 retailers, reaching 10mn farmers' touch-points. This enables DAGRI to ensure that 100
they are able to reach out to as many farmers across the country as possible. 80
Mar-21 Mar-22 Mar-23 Mar-24
DAGRI IN BSE Sensex
Foray into technical manufacturing to aid sustainable growth: The company has started
operations at its Dahej chemical synthesis plant, and is working on establishing a new R&D
KEY FINANCIALS
laboratory for research on chemical processes. At the same site, it has started manufacturing
Rs mn FY24E FY25E FY26E
making bifenthrin technical for now, but will be adding few more products. Also, this was the
Net Sales 17,049 18,242 19,702
first phase of capex at Dahej; it will soon begin the second phase, for which the management EBITDA 3,018 3,192 3,389
has hinted it could be for CDMO and/or manufacturing 2-3 new products. Net Profit 2,269 2,415 2,576
EPS, Rs 50 53 57
Robust long-term growth outlook – initiate with BUY PER, x 19.5 18.3 17.2
In a challenging scenario, DAGRI continues to report commendable performance, which is a EV/EBITDA, x 14.8 14.0 13.2
proof of the management’s ability to make timely decisions on product launches, cost saving PBV, x 3.9 3.6 3.3
initiatives, inventory management, etc. It has been upgrading and tailoring its products and ROE, % 20.8 20.4 19.8
services to the changing landscape of Indian agriculture. It has been able to successfully
execute the Dahej project, which should launch the company into its next growth phase. It
Harmish Desai, Research Analyst
has also announced getting into biologicals, which is in tune with the government’s need to [email protected]
reduce chemicals in agriculture. It has a good distribution-led business model, with robust
ratios and a strong balance sheet. We believe DAGRI can be well placed to benefit from a
return to normalcy in agrochemicals, given its strong product portfolio, new launches every
year (in collaboration with global MNCs) and solid distribution network that will help it to
reach newer markets. We initiate coverage on DAGRI with a Buy rating and a target of Rs
1,187, 21x FY26 EPS.
0.19
0.13
0.11
0.09
FY18 FY19 FY20 FY21 FY22 FY23 9MFY24
DAGRI expects industry bio-pesticides CAGR at 18-20%, BiologiQ range will help it to
capitalize on this growth
Financial performance
Decent revenue performance expected with increase in Steady cashflow generation from operations
contribution from new products
Revenue Growth 4000
25000 30%
3500
25%
20000 3000
20% 2500
15000
Rs mn
Rs mn
2000
15%
10000 1500
10%
1000
5000
5%
500
0 0% 0
FY19 FY20 FY21 FY22 FY23 FY24E FY25E FY26E FY19 FY20 FY21 FY22 FY23 FY24E FY25E FY26E
Source: PhillipCapital India Research, Company Data Source: PhillipCapital India Research, Company Data
Steady margin expansion expected from backward Working capital pressure expected to decrease with growth
integration and revenue from new products in volumes
Gross Margin EBITDA Margin Inventories Trade receivables
45%
Trade Payables Working capital days
40% 140
35% 120
30% 100
25%
80
20%
60
15%
40
10%
20
5%
0% 0
FY19 FY20 FY21 FY22 FY23 FY24E FY25E FY26E FY19 FY20 FY21 FY22 FY23 FY24E FY25E FY26E
Source: PhillipCapital India Research, Company Data Source: PhillipCapital India Research, Company Data
Steady profitability ratios seen going ahead See increase in R&D with new collaborations and
partnerships
ROCE % ROE %
40 0.007
35
0.006
30
0.005
25
20 0.004
15
0.003
10
0.002
5
0 0.001
FY19 FY20 FY21 FY22 FY23 FY24E FY25E FY26E FY19 FY20 FY21 FY22 FY23
Source: PhillipCapital India Research, Company Data Source: PhillipCapital India Research, Company Data
Herbicides and insecticides continue to lead Western and southern markets key due to crop diversity
Insecticides Fungicides Herbicides North West East South
8000 6000
7000
5000
6000
4000
5000
Rs mn
Rs mn
4000 3000
3000
2000
2000
1000
1000
0 0
FY19 FY20 FY21 FY22 FY23 FY24E FY25E FY26E FY19 FY20 FY21 FY22 FY23
Source: PhillipCapital India Research, Company Data Source: PhillipCapital India Research, Company Data
It has signed an LoI (letter of intent) with Kimitec to explore the bio-pesticides
opportunity in the country. Just like biological nutrition, there are biological control
products, which protect the plant from insects and diseases. Kimitec is a Spain-based
R&D organization, which has tied-up with various other multinational companies for
offering biological control products in developed markets and DAGRI will be their
chosen partner for the Indian market. The domestic market size of biological control,
biological nutrition, and biological stimulants is about Rs 50bn with a CAGR of c.16%
for all three categories.
Takes over a sick unit Northern Expands to all north India states, Incorporated as Dhanuka Pesticides Dhanuka Pesticides enters the
Minerals Pvt. Limited, Gurgaon, and Maharashtra, and Gujarat. Ltd. Sets up a plant at Sohna, capital market by offering
starts office in Daryaganj, Delhi. Inaugurates Dhanuka Agriculture Haryana, for manufacturing synthetic 600,000 equity shares.
Research Center at Delhi. pyrothrides. 1992
First global
collaboration –
2001 2000 1999 1997 tie-up with E.I.
Dupont, USA
Sets up unit at Sanand; Tie-up with Hokko Mobile seed treatment Tie-up with Sumitomo
tie up with Nissan Chemical Industry Co. technology bought from Chemical Company Ltd.
2004 Ltd, Japan Australia. Japan.
First global
collaboration –
tie-up with E.I.
Dupont, USA 2005 2008 2011 2024
Joint venture with Otsuka Agrochemical Production start Dhanuka enters into LOI with Kimitec, Spain for
Chemicals of Japan for its with Otsuka Chemicals; Dhanuka tie-up with Oro Agri, Biologicals space
pharmaceutical division. enters into a tie-up with DOW South Africa
Agrosciences, USA.
Management Profile
Name Designation Profile
Shri Ram Gopal Group Chairman Shri RG Agarwal is the Founder Chairman of Dhanuka Agritech Ltd. He holds Degree in Bachelor of Commerce (Hons) from
Agarwal Shri Ram college of Commerce, Delhi University. Shri RG Agarwal has been the past Chairman of CCFI, (Crop Care Federation
of India) the apex Chamber of all Indian Agrochemical majors. He is also Chairman Advisory Committee of AGRO Chemicals
Federation of India. He is also associated with some of the highly recognized establishments of the country as Chairman,
Sub-Committee (Crop Protection Chemicals) of Federation of Indian Chambers of Commerce and Industry (FICCI), Chairman
Advisory Committee Crop Life India & Member of Agro Chemical Federation of India.
Mr. Mahendra Vice Chairman Mr. Mahendra Kumar Dhanuka is the Vice Chairman and Managing Director of Dhanuka Agritech Ltd., he is an eminent
Kumar Dhanuka and Managing personality with vast and rich experience in the Agrochemicals Industry. He holds Degree in Bachelor of Commerce (Hons)
Directo from Shri Ram college of Commerce, Delhi University. He is also Director on the Board of Golden Overseas Pvt. Ltd.,
Dhanuka Laboratories Ltd., Dhanuka InfoTech Pvt. Ltd and M D Build tech Private Limited. He is member of various social
welfare organizations like Lions Club of New Delhi, Alaknanda, Rajasthan Ratnakar (Regd.), Investors Club & Rajasthani
Academy (Regd.). He is also Trustee of Durga Prasad Dhanuka Charitable Trust & Chiranji Lal Dhanuka.
Mr. Rahul Joint Managing Mr. Rahul Dhanuka holds a Bachelor in Chemistry and a Master’s in Business Administration from S.P. Jain Institute of
Dhanuka Director Management & Research, Mumbai, Mr. Rahul Dhanuka started his career with Dhanuka Agritech Ltd. in the year 2002. He
brought about many changes in the manufacturing and production facilities in Dhanuka production plants and then took
over the reins of Marketing function.
Mr. Harsh Executive Mr. Harsh Dhanuka has been associated with the Company since 2007, he was looking after his responsibilities as Vice
Dhanuka Director - President-Marketing and presently he is Director in the company. He holds a Degree in Bachelors of Business Administration
Alliances & (Marketing & HR) with a Master’s in Business Administration from Monash University, Melbourne, Australia. He has joined
Supply Chain the Board of Director w.e.f. 21st May, 2019.
Mr. Manish Non-Executive & Mr. Manish Dhanuka has wide-ranging experience in handling operations, commercial, marketing and finance in the
Dhanuka Non- manufacturing industry. He excels in creating economical pharmaceutical technologies and accelerated evaluation
Independent processes for improving healthcare. He has experience of 25 years in research, evaluation, and teaching in the
Director pharmaceutical industry equips him with expertise in innovative pharmaceutical technologies. He holds B.Tech in Chemical
Engineering from IIT, New Delhi, and M.S. in Chemical Engineering from the University of Akron, USA. He is on the Board of
M/s. Dhanuka Laboratories Ltd, M/s. Orchid Pharma Limited, M/s. Orchid Bio-pharma Limited, M/s. Otsuka Chemical (India)
Private Limited and M/s. Synmedic Private Limited. Before establishing M/s. Dhanuka Laboratories Ltd. in 1993, he began
his career at M/s. Ranbaxy Labs Ltd. in New Delhi and worked there for 5 years.
Mr. Vinod Kumar Chief Financial Mr. VK Bansal is a Fellow Chartered Accountant with over 30 years post qualification experience in Business Finance,
Bansal Officer Internal Auditing, Treasury Operations, Organizational Restructuring (Mergers & Acquisitions), Right Issues and Corporate
Governance. He had successfully implemented ERP twice in the organization & has been awarded with Best CFO 100 Roll of
honor award in 2015.
Source: Company Data
Financials
Income Statement Cash Flow
Y/E Mar, Rs mn FY23 FY24E FY25E FY26E Y/E Mar, Rs mn FY23 FY24E FY25E FY26E
Net sales 17,002 17,049 18,242 19,702 Pre-tax profit 3,027 3,033 3,227 3,442
Growth, % 15.1 0.3 7.0 8.0 Depreciation 176 268 298 309
Other operating income - - - - Chg in working capital (683) (42) (355) (432)
Raw material expenses 11,155 10,775 11,219 12,176 Total tax paid (692) (763) (812) (866)
Employee expenses 1,263 1,381 1,915 2,069 Cash flow from operating activities 1,828 2,496 2,358 2,452
Other Operating expenses 1,798 1,875 1,915 2,069 Capital expenditure (1,257) (269) (1,162) (1,196)
EBITDA (Core) 2,787 3,018 3,192 3,389 Chg in investments - - - -
Growth, % 5.8 8.3 5.8 6.1 Chg in marketable securities - - - -
Margin, % 16.4 17.7 17.5 17.2 Cash flow from investing activities (737) (2,728) (2,222) (2,161)
Depreciation 176 268 298 309 Free cash flow 1,115 (189) 160 315
EBIT 2,611 2,750 2,894 3,080 Equity raised/(repaid) (2) - - -
Growth, % 5.6 5.3 5.3 6.4 Debt raised/(repaid) 21 0 9 3
Margin, % 15.4 16.1 15.9 15.6 Dividend (incl. tax) (279) (275) (275) (274)
Interest paid 31 58 32 32 Cash flow from financing activities (1,073) 246 (127) (270)
Other Income 448 341 365 394 Net chg in cash 18 14 10 21
Non-recurring Items - - - -
Pre tax profit 3,027 3,033 3,227 3,442
Tax provided 692 763 812 866
Profit after tax 2,335 2,269 2,415 2,576
Valuation Ratios
Minorities/JV shares - - - - FY23 FY24E FY25E FY26E
Net Profit 2,335 2,269 2,415 2,576 Per Share data
Growth, % 11.8 (2.8) 6.4 6.7 Adj. EPS (INR) 51.2 49.8 53.0 56.5
Net Profit (adjusted) 2,335 2,269 2,415 2,576 Growth, % 14.3 (2.8) 6.4 6.7
Unadj. shares (m) 46 46 46 46 Book NAV/share (INR) 232.9 247.0 271.5 298.4
Wtd avg shares (m) 46 46 46 46 FDEPS (INR) 51.2 49.8 53.0 56.5
CEPS (INR) 55.1 55.7 59.5 63.3
CFPS (INR) - - - -
Balance Sheet DPS (INR) 6.1 5.0 5.0 5.0
Y/E Mar, Rs mn FY23 FY24E FY25E FY26E
Cash & bank 43 56 66 87 Return ratios
Marketable securities at cost - - - - Return on assets (%) 17.2 15.8 15.7 15.4
Debtors 3,390 3,400 3,638 3,929 Return on equity (%) 23.1 20.8 20.4 19.8
Inventory 3,451 3,460 3,702 3,999 Return on capital employed (%) 21.1 19.5 18.8 18.3
Loans & advances 9 9 9 10 ROIC (%) 18.1 17.5 16.8 16.3
Other current assets 2,073 2,146 2,186 2,102
Total current assets 8,966 9,071 9,602 10,126 Turnover ratios
Investments 1,589 2,040 2,104 2,104 Asset turnover (x) 5.3 5.4 4.5 4.0
Gross fixed assets 2,548 3,550 4,552 5,556 Sales/Net FA (x) 5.3 5.4 4.5 4.0
Less: Depreciation 902 1,170 1,468 1,777 Working capital/Sales (x) 2.8 2.7 2.8 2.9
Add: Capital WIP 1,532 799 959 1,151 Receivable days 66.7 72.7 70.4 70.1
Net fixed assets 3,178 3,179 4,043 4,930 Inventory days 113.3 117.1 116.5 115.4
Non - current assets 320 370 309 309 Payable days 57.3 59.0 58.3 57.9
Total assets 14,053 14,660 16,057 17,469 Working capital days 131.0 133.6 130.1 126.8
Rallis offers sustainable crop solutions and new products for India farmers, and for exports PRICE VS SENSEX
Rallis’ domestic business portfolio is crafted to empower farmers through sustainable and
160
path-breaking crop-input solutions. Its field force, spread across the country, works closely
140
with farmers, supported by an extensive distribution network. It developed new products –
Daksh Plus (herbicide), Clasto (insecticide), Capstone (fungicide), and Castello (fungicide) for 120
domestic; and Anvil Plus (fungicide combination) formulation for the export market. 100
80
Seeds business needs to deliver 60
In FY23, the industry faced issues such as increased sales return and slow offtake in hybrids. Mar-21 Mar-22 Mar-23 Mar-24
RALI IN BSE Sensex
However, strong commodity prices across crops maintained the rising demand for seeds. For
RALI, reduced demand for hybrid paddy and the presence of illegal cotton led to increased
KEY FINANCIALS
sales returns in hybrid paddy and cotton in a few markets. Provision for inventory and
Rs mn FY24E FY25E FY26E
impairment of intangible assets further impacted profitability. On the positive side, it has
Net Sales 33,792 37,425 41,485
announced new launches, which can create demand and trade engagement. The
EBITDA 3,852 4,416 5,186
management has made sustainable and profitable growth a key priority and for achieving this,
Net Profit 2,821 3,408 4,125
it needs to optimise fixed costs in order to improve the bottom line. EPS, Rs 11 13 16
PER, x 23.7 19.6 16.2
Key risks: (1) El Nino to impact monsoons; 2) inventory issues to persist and impact margins; EV/EBITDA, x 13.1 11.4 9.6
3) higher returns in seeds; and 4) slow offtake in the CRAMS segment. PBV, x 2.5 2.3 2.0
ROE, % 15.1 16.2 17.7
Outlook and valuation: RALI has been working on a new launches to reduce dependence on
products such as pendimethalin, metribuzin, etc., in an effort to increase crop-care margins.
Harmish Desai, Research Analyst
It has been successful in identifying domestic suppliers for few raw materials, thus reducing
[email protected]
dependence on China to a certain extent. It has also been optimistic about performance in
CSM-led exports (started exporting new CSM products), which should be margin accretive in
the long run. However, near-term headwinds continue to impact performance, as global
uncertainty in agrochemicals is expected to persist for some time. We initiate coverage with
a Neutral rating and a target of Rs 270 (17x FY26 EPS), as we await signs of: (1) volume/price
recovery in generics, and (2) comfortable valuation.
40000 15.0%
32000 14.0%
24000 13.0%
Rs mn
16000 12.0%
8000 11.0%
0 10.0%
FY19 FY20 FY21 FY22 FY23 FY24E FY25E FY26E
Strong domestic pan-India portfolio – offers sustainable solutions for Indian farmers
RALI has been able to provide sustainable and innovative crop input solutions in the
domestic markets. Through its extensive distribution network, which spans 80% of
India’s districts, RALI has been able to cater to pan-India farmer requirements. It will
continue to leverage its strong presence in paddy, cotton, fruits and vegetable crops
with new launches and by scaling up its recently launched products.
Domestic business expected to pick up with timely monsoon Timely launch of new molecules key to future growth
and new launches
Crop Protection Crop Nutrition
30000
14
25000
12
20000
10
Rs mn
15000 8
10000 6
5000 4
2
0
0
FY19 FY20 FY21 FY22 FY23 YTDFY24
Source: PhillipCapital India Research, Company Data Source: PhillipCapital India Research, Company Data
International business should pick up with new launches and India performance is driving growth; increase in exports to
revival in CSM aid margin expansion
14000 Asia (other than India) NA SA Africa Europe Australia
12000
9000
10000
8000 6000
Rs mn
6000
4000 3000
2000
0 0
FY17 FY18 FY19 FY20 FY21 FY22 FY23 FY24EFY25EFY26E FY19 FY20 FY21 FY22 FY23
Source: PhillipCapital India Research, Company Data Source: PhillipCapital India Research, Company Data
Timely launch of new molecules is a key to future growth ITI in crop care showing good strength
Crop Protection Crop Nutrition 16%
14
12 14%
10
12%
8
6
10%
4
8%
2
0
6%
FY19 FY20 FY21 FY22 FY23 YTDFY24
FY17 FY18 FY19 FY20 FY21 FY22 FY23
Source: PhillipCapital India Research, Company Data
Source: PhillipCapital India Research, Company Data
Note: ITI stands for Innovation Turn Index, which indicates revenue contribution
from new molecules
Increase in R&D expenditure exemplifies need for Cropcare ITI increase shows that management is focussed on
innovation in products the CPC segment
2% Crop Protection Crop Nutrition Seeds
0.19
2%
0.17
2%
0.15
2%
0.13
2%
0.11
2% 0.09
FY19 FY20 FY21 FY22 FY23 FY21 FY22 FY23
Source: PhillipCapital India Research, Company Data Source: PhillipCapital India Research, Company Data
Seeds: Faces challenges, but has strong potential for future growth
The performance of seed business typically dominates its Q1 results, with the kharif
season accounting for 60-65% of total sales. The segment was impacted in FY23 due to
reduced demand for hybrid paddy and the presence of illegal cotton, which led to
higher sales returns (products being returned by customers) in hybrid paddy and
cotton. However, strong portfolio for key crops like paddy, cotton, maize, millets and
select vegetable crops, and conventional breeding and biotechnology efforts in R&D,
should drive profitability and growth momentum should improve with competitive
product launches in the next few years.
Rallis has entered into a collaborative agreement with PlantArcBio (PAB) for developing
drought-tolerant maize. In FY23, it has launched 5 hybrid seeds viz. Paddy DR8101,
DR8375 and vegetables Revathi (Ridge gourd), Anvita (Sponge gourd) and Shambhu
(Tomato).
Seeds segment has been impacted by higher seeds return and sales of illegal seeds;
RALI focusses on introduction of hybrids going ahead
Seeds revenue EBITDA Margin
5000 15.0%
4500
10.0%
4000
3500 5.0%
3000 0.0%
Rs mn
2500
2000 -5.0%
1500 -10.0%
1000
-15.0%
500
0 -20.0%
FY19 FY20 FY21 FY22 FY23 FY24E FY25E FY26E
6000 100000
4800 80000
3600 60000
2400 40000
1200 20000
0 0
FY19 FY20 FY21 FY22 FY23 FY19 FY20 FY21 FY22 FY23
Financial performance
Margins show marginal expansion, as inventory challenges Profitability ratios expected to return to previous levels post
persist FY23 and FY24
Source: PhillipCapital India Research, Company Data Source: PhillipCapital India Research, Company Data
RALI has historically been able to generate decent operating Working capital to remain elevated in the near term
cash flows
4000 Inventories Trade Receivables
Trade Payables Working Capital days
3000 140
120
Rs mn
100
2000
80
60
1000 40
20
0 0
FY19 FY20 FY21 FY22 FY23 FY24E FY25E FY26E FY19 FY20 FY21 FY22 FY23 FY24E FY25E FY26E
Source: PhillipCapital India Research, Company Data Source: PhillipCapital India Research, Company Data
• Acquired a majority stake in Zero Waste Agro Organics Pvt Ltd (into organic
manure and soil conditioners manufacturing) in FY13 and holds a 51% in the
company.
• Set up Rallis Innovation Chemistry Hub (RICH) facility in Bengaluru. Rallis has
intensified its drive towards digitalization of manufacturing process, sales and
marketing.
Manufacturing locations
Management Profile
Board Designation Profile
Mr Bhat has a B Tech degree in mechanical engineering from IIT Madras and a postgraduate
Chairman and Non-Executive Non-
Mr Bhaskar Bhat diploma in management from IIM, Ahmedabad. He has extensive experience and expertise in
Independent Director
sales and marketing.
Ms Padmini Khare Kaicker is a chartered accountant and a certified public accountant (USA).
Ms Padmini Khare Kaicker Non-Executive Independent Director She has extensive experience in the areas of audit, taxation, corporate finance, risk
management, corporate governance, M&A, and restructuring.
Dr Punita Kumar-Sinha has a PhD, a master’s degree in finance, an MBA degree, a degree in
chemical engineering, and is also a CFA charter holder. She has 31 years of experience in fund
Dr Punita Kumar Sinha Non-Executive Independent Director
management in emerging markets, and has many years of experience in corporate
governance.
Mr R Mukundan is an engineer and MBA. During his career with the Tata Group, he has held
Non-Executive Non-Independent
Mr R Mukundan various responsibilities across the chemical, automotive and hospitality sectors. Mr
Director
Mukundan also serves as the MD & CEO on the board of Tata Chemicals.
Mr Sanjiv Lal is a chemical-engineering graduate. Mr Lal was the Chief Operating officer of the
India Chemicals Business of Tata Chemicals. He has handled its agri retail business, headed
Mr Sanjiv Lal MD and CEO the organizational transformation, business excellence function, and information technology
function. Before joining Tata Chemicals, Mr Lal had worked with Hindustan Unilever for 21
years in various functions.
Financials
Income Statement Cash Flow
Y/E Mar, Rs mn FY23 FY24E FY25E FY26E Y/E Mar, Rs mn FY23 FY24E FY25E FY26E
Net sales 29,670 33,792 37,425 41,485 Pre-tax profit 1,281 2,821 3,408 4,125
Growth, % 13.9 13.9 10.8 10.8 Depreciation 914 1,045 1,102 1,167
Other operating income - - - - Chg in working capital 135 (2,141) (2,352) (2,876)
Raw material expenses 19,433 20,613 23,204 25,928 Total tax paid (361) (710) (858) (1,038)
Employee expenses 2,557 3,210 3,443 3,734 Cash flow from operating activities 1,968 1,014 1,300 1,378
Other Operating expenses 5,496 6,116 6,362 6,638 Capital expenditure (1,548) (509) (545) (583)
EBITDA (Core) 2,183 3,852 4,416 5,186 Chg in investments - - - -
Growth, % (20.4) 76.4 14.6 17.4 Chg in marketable securities - - - -
Margin, % 7.4 11.4 11.8 12.5 Cash flow from investing activities (2,004) (509) (545) (583)
Depreciation 914 1,045 1,102 1,167 Free cash flow 51 668 886 938
EBIT 1,270 2,808 3,314 4,018 Equity raised/(repaid) - - - -
Growth, % (36.5) 121.1 18.0 21.2 Debt raised/(repaid) 458 (641) 38 41
Margin, % 4.3 8.3 8.9 9.7 Dividend (incl. tax) (486) (486) (486) (486)
Interest paid 122 163 130 143 Cash flow from financing activities (135) (1,127) (448) (445)
Other Income 127 176 225 249 Net chg in cash (172) (622) 307 350
Non-recurring Items - - - -
Pre tax profit 1,274 2,821 3,408 4,125
Tax provided 361 - - -
Profit after tax 913 2,821 3,408 4,125
Valuation Ratios
Minorities/JV shares - - - - FY23 FY24E FY25E FY26E
Net Profit 913 2,821 3,408 4,125 Per Share data
Growth, % (44.4) 208.9 20.8 21.0 Adj. EPS (INR) 4.7 10.9 13.1 15.9
Net Profit (adjusted) 915 2,111 2,551 3,086 Growth, % (44.3) 130.7 20.8 21.0
Unadj. shares (m) 194 194 194 194 Book NAV/share (INR) 89.0 102.7 113.3 126.7
Wtd avg shares (m) 194 194 194 194 FDEPS (INR) 4.7 10.9 13.1 15.9
CEPS (INR) 9.4 16.2 18.8 21.9
CFPS (INR) - - - -
Balance Sheet DPS (INR) 2.5 2.5 2.5 2.5
Y/E Mar, Rs mn FY23 FY24E FY25E FY26E
Cash & bank 460 (162) 145 495 Return ratios
Marketable securities at cost - - - - Return on assets (%) 3.2 9.3 10.0 11.1
Debtors 4,986 5,092 6,460 7,956 Return on equity (%) 5.3 15.1 16.2 17.7
Inventory 7,929 11,387 13,330 14,776 Return on capital employed (%) 5.3 14.4 15.5 16.7
Loans & advances - - - - ROIC (%) 5.0 13.4 14.6 16.1
Other current assets 3,068 5,103 5,312 5,546
Total current assets 16,443 21,420 25,246 28,773 Turnover ratios
Investments 33 33 33 33 Asset turnover (x) 4.2 5.1 6.2 7.6
Gross fixed assets 8,885 9,394 9,939 10,522 Sales/Net FA (x) 3.8 4.6 5.6 6.8
Less: Depreciation (3,563) (4,607) (5,709) (6,876) Working capital/Sales (x) 4.1 3.5 3.0 2.7
Add: Capital WIP 1,794 1,794 1,794 1,794 Receivable days 58.1 54.4 56.3 63.4
Net fixed assets 7,807 7,272 6,714 6,130 Inventory days 162.5 171.0 194.4 197.8
Non - current assets 2,640 2,640 2,640 2,640 Payable days 125.9 117.1 121.5 113.0
Total assets 27,977 32,543 35,812 38,754 Working capital days 88.4 104.0 119.8 136.5
(launched 25 over FY15-24), which will support growth. It registered 3 products in FY23-24. 130
Innovative products to deliver strong margins: The company's top-five products, including 110
Dekalb, RoundUp, Nativo, Laudis, and Council Activ, represent c.44% of its total domestic 90
sales. Glyphosate prices have corrected recently (against expectations) but come back quicker
70
than expected and the availability of the product will compensate for the loss of price. Mar-21 Mar-22 Mar-23 Mar-24
Glyphosate will continue to grow primarily due to labour shortage in the country. The BYRCS IN BSE Sensex
company has very less amount of channel inventory and is ready for the upcoming kharif
season. Corn is profitable for farmers and will become increasingly important in India due to KEY FINANCIALS
rising incomes, a need for more animal fodder, and the potential for fuel ethanol. Rs mn FY24E FY25E FY26E
Net Sales 55,509 61,060 67,166
Strong balance sheet with attractive financial metrics: Over the years, BYRCS has delivered EBITDA 12,045 12,823 14,105
strong financial performance with steady operating cash flow, robust balance sheet, strong Net Profit 8,755 9,483 10,429
dividend payout, strong liquidity, and strong gearing due to zero debt. Due to seasonality in EPS, Rs 195 211 232
the kharif season, working capital tends to be higher in the first half of the fiscal, but PER, x 26.0 24.0 21.9
normalizes by the end of the year. Also, it is seen that cash accruals are adequate to meet EV/EBITDA, x 18.2 17.0 15.4
funding requirements, reducing stress on the balance sheet. PBV, x 6.6 5.3 4.4
ROE, % 28.4 24.6 22.1
Valuation: BYRCS has a vast crop-protection portfolio comprising innovative chemicals and
biological pest-management solutions. It also develops seeds and traits that provide farmers Harmish Desai, Research Analyst
with new solutions. Through its vast dealer network (c.80,000) in the country, it provides [email protected]
extensive customer service for modern and sustainable agriculture. BYRCS will be focussing
on maize hybrids going ahead. The company is amongst the leading players in India, but the
current scenario casts a net of uncertainty on its near-term future. We remain optimistic on
the long-term prospects of the company, however, near term scenario presents few
challenges. We initiate coverage with a Neutral rating at a target of Rs 5,435, 23x FY26 EPS.
Financial Performance:
BYRCS revenue CAGR of c.10% from FY24-26 BYRCS to deliver decent margins due to introduction of new
molecules
70000 EBITDA EBITDA Margin (%)
15000 22.0
60000
12500
50000 20.0
10000
40000
Rs mn
Rs mn
7500 18.0
30000
5000
20000
16.0
10000 2500
0 0 14.0
FY19 FY20 FY21 FY22 FY23 FY24E FY25E FY26E FY19 FY20 FY21 FY22 FY23 FY24E FY25E FY26E
Source: Company Data, PhillipCapital India Research Source: Company Data, PhillipCapital India Research
Business has been generating decent ratios consistently BYRCS has been generating strong cash flows over the years
RoCE (%) RoE (%) OCF
40 8000
6000
30
Rs mn
4000
20
2000
10 0
FY19 FY20 FY21 FY22 FY23 FY24E FY25E FY26E FY19 FY20 FY21 FY22 FY23 FY24E FY25E FY26E
Source: Company Data, PhillipCapital India Research Source: Company Data, PhillipCapital India Research
Company profile
• Bayer CropScience Ltd’s Agri Care business – includes manufacture, sale and
distribution of insecticides, fungicides, herbicide and various other agrochemical
products and production, sale and distribution of hybrid corn seeds.
• Its geographical segments are India, Germany, Bangladesh, and Others, of which
the vast majority of its revenue comes from India.
• The company is a subsidiary of Bayer AG (Germany), with the majority of common
shares owned by its parent company and other Bayer AG subsidiaries.
• It is also involved in sale and distribution of other row-crop hybrid seeds.
• The company has manufacturing facility for agrochemical production at
Himatnagar and Silvassa with seed drying and processing station at Hyderabad,
and breeding stations at Bengaluru and Udaipur.
First wholly owned subsidiary of First facility for formulation of Bayer Set up of a production unit at Vapi Set up of a maize conditioning
Bayer in Asia “Farbenfabriken Bayer Pesticides begins in Bombay at a (earlier called Mitsu by the Bilakhia plant at Shameerpet,
and Co. Ltd.” is set-up in Mumbai. small plant acquired by Bayer’s Group) for the manufacture of Hyderabad; set up of an
partner intermediates and agrochemicals, agrochemical manufacturing
which is today known as Bayer Vapi site at Silvassa
A corn breeding centre Bayer inaugurates a new Global The seeds business unit opens a First Imidacloprid production
is set up in Udaipur, Formulation Technology multi-crop breeding station in facility outside Germany is
2017 Rajasthan Laboratory at its manufacturing Chandippa, Hyderabad, and a inaugurated in Vapi
site in Vapi, Gujarat, India mustard breeding station in
Set up of a Palwal, Haryana.
production site at
Deulgaon Raja,
Maharashtra for 2018 2019 2019
high quality seeds
for export
Management Profile
Name Designation Profile
Pankaj Patel was appointed as an Independent Director with effect from September 12, 2016 for a
Chairman & Non-Executive
Pankaj Patel term of five years. At the 63rd AGM, he was re-appointed as an Independent Director for a second
Independent Director
term of five year with effect from September 12, 2021.
Simon started his career with Bayer in 1998 based at the company’s headquarters in Germany. He
President of Bayer South Asia and Vice holds a Bachelor’s degree in Economics from the University of Applied Sciences in Essen, Germany,
Simon Wiebusch Chairman, MD & CEO of Bayer and an MBA from the University of Bradford. Simon was appointed as an Additional Director with
CropScience Ltd (BCSL) effect from December 17, 2021. He was also appointed as the Whole Time Director of the
Company with effect from December 17, 2021.
Simon Britsch started his career with Bayer AG as a Commercial Trainee in the year 2000. He is an
Chief Financial Officer for Bayer South
alumnus of Harvard Business School. Simon was appointed as an Additional Director with effect
Simon Britsch Asia, Whole-Time Director for Bayer
from September 1, 2021. He was also appointed as the Whole Time Director and Chief Financial
CropScience Limited
Officer of the Company with effect from September 1, 2021 for a term of five years.
Sekhar is a qualified Chartered Accountant and Cost Accountant. He was appointed as an
Sekhar NatarajanNon-Executive Independent Director Additional Director with effect from October 1, 2019. He was appointed as a Non-Executive
Independent Director with effect from August 7, 2020 for a term of five years.
Source: Company Data
Financials
__________ Sales __________ __________ EBITDA __________ __________ PAT __________ ____EBITDA Margin (%)_____
Companies
FY24E FY25E FY26E FY24E FY25E FY26E FY24E FY25E FY26E FY24E FY25E FY26E
UPLL 418,089 532,467 559,935 53,933 101,169 111,987 1,592 34,228 42,969 12.9 19 20
PI 79,935 96,958 112,501 20,383 25,694 28,125 16,403 20,999 22,879 25.5 26.5 25
DAGRI 17,049 18,242 19,702 3,018 3,192 3,389 2,269 2,415 2,576 17.7 17.5 17.2
RALI 33,792 37,425 41,485 3,852 4,416 5,186 2,111 2,551 3,086 11.4 11.8 12.5
BYRCS 55,509 61,060 67,166 12,045 12,823 14,105 8,755 9,483 10,429 21.7 21.0 21.0
SHCR* 35,167 40,247 46,354 3,440 5,878 7,879 770 2,040 3,266 9.8 14.6 17.0
SUMICHEM* 28,578 34,406 39,943 4,490 6,322 7,674 3,491 4,927 6,029 15.7 18.4 19.2
Source: PhillipCapital India Research, Company Data, *Bloomberg data
Financials
Income Statement Cash Flow
Y/E Mar, Rs mn FY23 FY24E FY25E FY26E Y/E Mar, Rs mn FY23 FY24E FY25E FY26E
Net sales 51,397 55,509 61,060 67,166 Pre-tax profit 9,901 11,700 12,673 13,937
Growth, % 8.6 8.0 10.0 10.0 Depreciation 795 811 875 963
Other operating income - - - - Chg in working capital (834) (7,285) (6,496) (8,384)
Raw material expenses 28,160 31,085 33,583 36,941 Total tax paid (2,319) (2,945) (3,190) (3,508)
Employee expenses 5,343 4,163 5,495 6,045 Cash flow from operating activities 7,543 2,281 3,862 3,008
Other Operating expenses 8,652 8,215 9,159 10,075 Capital expenditure (619) (572) (697) (822)
EBITDA (Core) 9,242 12,045 12,823 14,105 Chg in investments - - - -
Growth, % 13.9 30.3 6.5 10.0 Chg in marketable securities - - - -
Margin, % 18.0 21.7 21.0 21.0 Cash flow from investing activities (5,241) (572) (697) (822)
Depreciation 795 811 875 963 Free cash flow 2,473 1,860 3,308 2,345
EBIT 8,447 11,234 11,948 13,142 Equity raised/(repaid) - - - -
Growth, % 13.1 33.0 6.4 10.0 Debt raised/(repaid) (154) - - -
Margin, % 16.4 20.2 19.6 19.6 Dividend (incl. tax) (1,363) (1,361) (1,361) (1,361)
Interest paid 223 200 191 213 Cash flow from financing activities (1,496) (1,361) (1,361) (1,361)
Other Income 639 666 916 1,007 Net chg in cash 806 349 1,804 825
Non-recurring Items 1,038 - - -
Pre tax profit 9,901 11,700 12,673 13,937
Tax provided 2,319 2,945 3,190 3,508
Profit after tax 7,582 8,755 9,483 10,429
Valuation Ratios
Minorities/JV shares - - - - FY23 FY24E FY25E FY26E
Net Profit 7,582 8,755 9,483 10,429 Per Share data
Growth, % 17.5 15.5 8.3 10.0 Adj. EPS (INR) 151.2 195.0 211.2 232.3
Net Profit (adjusted) 6,787 8,755 9,483 10,429 Growth, % 13.0 29.0 8.3 10.0
Unadj. shares (m) 45 45 45 45 Book NAV/share (INR) 604.0 768.7 949.6 1,151.5
Wtd avg shares (m) 45 45 45 45 FDEPS (INR) 151.2 195.0 211.2 232.3
CEPS (INR) 168.9 213.1 230.7 253.7
CFPS (INR) - - - -
Balance Sheet DPS (INR) 25.0 25.0 25.0 25.0
Y/E Mar, Rs mn FY23 FY24E FY25E FY26E
Cash & bank 8,680 9,029 10,833 11,658 Return ratios
Marketable securities at cost - - - - Return on assets (%) 16.8 17.7 16.3 15.2
Debtors 9,756 12,166 16,729 22,082 Return on equity (%) 29.0 28.4 24.6 22.1
Inventory 18,072 19,770 25,093 27,602 Return on capital employed (%) 25.3 25.5 22.4 20.3
Loans & advances - - - - ROIC (%) 34.3 32.5 27.8 24.3
Other current assets 2,456 3,605 3,924 4,643
Total current assets 38,964 44,570 56,579 65,986 Turnover ratios
Investments 256 256 256 256 Asset turnover (x) 11.7 12.7 14.0 15.4
Gross fixed assets 7,643 8,427 9,294 10,252 Sales/Net FA (x) 9.4 10.6 12.1 13.7
Less: Depreciation 3,275 4,086 4,961 5,924 Working capital/Sales (x) 2.6 2.0 1.7 1.5
Add: Capital WIP 29 29 29 29 Receivable days 70.3 72.1 86.4 105.5
Net fixed assets 5,460 5,220 5,042 4,901 Inventory days 215.1 222.2 243.8 260.3
Non - current assets 2,106 2,106 2,106 2,106 Payable days 109.7 93.2 92.7 92.1
Total assets 46,786 52,152 63,983 73,249 Working capital days 139.9 179.7 213.0 243.7
Rating Methodology
We rate stock on absolute return basis. Our target price for the stocks has an investment horizon of one year.
We have different threshold for large market capitalisation stock and Mid/small market capitalisation stock.
The categorisation of stock based on market capitalisation is as per the SEBI requirement.
PhillipCapital (India) Pvt. Ltd. has three independent equity research groups: Institutional Equities, Institutional Equity Derivatives, and Private Client Group.
This report has been prepared by Institutional Equities Group. The views and opinions expressed in this document may, may not match, or may be contrary at
times with the views, estimates, rating, and target price of the other equity research groups of PhillipCapital (India) Pvt. Ltd.
This report is issued by PhillipCapital (India) Pvt. Ltd., which is regulated by the SEBI. PhillipCapital (India) Pvt. Ltd. is a subsidiary of Phillip (Mauritius) Pvt. Ltd.
References to "PCIPL" in this report shall mean PhillipCapital (India) Pvt. Ltd unless otherwise stated. This report is prepared and distributed by PCIPL for
information purposes only, and neither the information contained herein, nor any opinion expressed should be construed or deemed to be construed as
solicitation or as offering advice for the purposes of the purchase or sale of any security, investment, or derivatives. The information and opinions contained in
the report were considered by PCIPL to be valid when published. The report also contains information provided to PCIPL by third parties. The source of such
information will usually be disclosed in the report. Whilst PCIPL has taken all reasonable steps to ensure that this information is correct, PCIPL does not offer
any warranty as to the accuracy or completeness of such information. Any person placing reliance on the report to undertake trading does so entirely at his or
her own risk and PCIPL does not accept any liability as a result. Securities and Derivatives markets may be subject to rapid and unexpected price movements
and past performance is not necessarily an indication of future performance.
This report does not regard the specific investment objectives, financial situation, and the particular needs of any specific person who may receive this report.
Investors must undertake independent analysis with their own legal, tax, and financial advisors and reach their own conclusions regarding the appropriateness
of investing in any securities or investment strategies discussed or recommended in this report and should understand that statements regarding future
prospects may not be realised. Under no circumstances can it be used or considered as an offer to sell or as a solicitation of any offer to buy or sell the securities
mentioned within it. The information contained in the research reports may have been taken from trade and statistical services and other sources, which PCIL
believe is reliable. PhillipCapital (India) Pvt. Ltd. or any of its group/associate/affiliate companies do not guarantee that such information is accurate or complete
and it should not be relied upon as such. Any opinions expressed reflect judgments at this date and are subject to change without notice.
Important: These disclosures and disclaimers must be read in conjunction with the research report of which it forms part. Receipt and use of the research report
is subject to all aspects of these disclosures and disclaimers. Additional information about the issuers and securities discussed in this research report is available
on request.
Certifications: The research analyst(s) who prepared this research report hereby certifies that the views expressed in this research report accurately reflect the
research analyst’s personal views about all of the subject issuers and/or securities, that the analyst(s) have no known conflict of interest and no part of the
research analyst’s compensation was, is, or will be, directly or indirectly, related to the specific views or recommendations contained in this research report.
Additional Disclosures of Interest:
Unless specifically mentioned in Point No. 9 below:
1. The Research Analyst(s), PCIL, or its associates or relatives of the Research Analyst does not have any financial interest in the company(ies) covered in this
report.
2. The Research Analyst, PCIL or its associates or relatives of the Research Analyst affiliates collectively do not hold more than 1% of the securities of the
company (ies)covered in this report as of the end of the month immediately preceding the distribution of the research report.
3. The Research Analyst, his/her associate, his/her relative, and PCIL, do not have any other material conflict of interest at the time of publication of this
research report.
4. The Research Analyst, PCIL, and its associates have not received compensation for investment banking or merchant banking or brokerage services or for
any other products or services from the company(ies) covered in this report, in the past twelve months.
5. The Research Analyst, PCIL or its associates have not managed or co(managed in the previous twelve months, a private or public offering of securities for
the company (ies) covered in this report.
6. PCIL or its associates have not received compensation or other benefits from the company(ies) covered in this report or from any third party, in connection
with the research report.
7. The Research Analyst has not served as an Officer, Director, or employee of the company (ies) covered in the Research report.
8. The Research Analyst and PCIL has not been engaged in market making activity for the company(ies) covered in the Research report.
9. Details of PCIL, Research Analyst and its associates pertaining to the companies covered in the Research report:
Independence: PhillipCapital (India) Pvt. Ltd. has not had an investment banking relationship with, and has not received any compensation for investment
banking services from, the subject issuers in the past twelve (12) months, and PhillipCapital (India) Pvt. Ltd does not anticipate receiving or intend to seek
compensation for investment banking services from the subject issuers in the next three (3) months. PhillipCapital (India) Pvt. Ltd is not a market maker in the
securities mentioned in this research report, although it, or its affiliates/employees, may have positions in, purchase or sell, or be materially interested in any
of the securities covered in the report.
Suitability and Risks: This research report is for informational purposes only and is not tailored to the specific investment objectives, financial situation or
particular requirements of any individual recipient hereof. Certain securities may give rise to substantial risks and may not be suitable for certain investors.
Each investor must make its own determination as to the appropriateness of any securities referred to in this research report based upon the legal, tax and
accounting considerations applicable to such investor and its own investment objectives or strategy, its financial situation and its investing experience. The
value of any security may be positively or adversely affected by changes in foreign exchange or interest rates, as well as by other financial, economic, or political
factors. Past performance is not necessarily indicative of future performance or results.
Sources, Completeness and Accuracy: The material herein is based upon information obtained from sources that PCIPL and the research analyst believe to be
reliable, but neither PCIPL nor the research analyst represents or guarantees that the information contained herein is accurate or complete and it should not
be relied upon as such. Opinions expressed herein are current opinions as of the date appearing on this material, and are subject to change without notice.
Furthermore, PCIPL is under no obligation to update or keep the information current. Without limiting any of the foregoing, in no event shall PCIL, any of its
affiliates/employees or any third party involved in, or related to computing or compiling the information have any liability for any damages of any kind including
but not limited to any direct or consequential loss or damage, however arising, from the use of this document.
Copyright: The copyright in this research report belongs exclusively to PCIPL. All rights are reserved. Any unauthorised use or disclosure is prohibited. No
reprinting or reproduction, in whole or in part, is permitted without the PCIPL’s prior consent, except that a recipient may reprint it for internal circulation only
and only if it is reprinted in its entirety.
Caution: Risk of loss in trading/investment can be substantial and even more than the amount / margin given by you. Investment in securities market are subject
to market risks, you are requested to read all the related documents carefully before investing. You should carefully consider whether trading/investment is
appropriate for you in light of your experience, objectives, financial resources and other relevant circumstances. PhillipCapital and any of its employees,
directors, associates, group entities, or affiliates shall not be liable for losses, if any, incurred by you. You are further cautioned that trading/investments in
financial markets are subject to market risks and are advised to seek independent third party trading/investment advice outside
PhillipCapital/group/associates/affiliates/directors/employees before and during your trading/investment. There is no guarantee/assurance as to returns or
profits or capital protection or appreciation. PhillipCapital and any of its employees, directors, associates, and/or employees, directors, associates of
PhillipCapital’s group entities or affiliates is not inducing you for trading/investing in the financial market(s). Trading/Investment decision is your sole
responsibility. You must also read the Risk Disclosure Document and Do’s and Don’ts before investing.
Kindly note that past performance is not necessarily a guide to future performance.
For Detailed Disclaimer: Please visit our website www.phillipcapital.in
Additional Disclosures
This research report is for distribution only under such circumstances as may be permitted by applicable law. This research report has no regard to the specific
investment objectives, financial situation or particular needs of any specific recipient, even if sent only to a single recipient. This research report is not
guaranteed to be a complete statement or summary of any securities, markets, reports or developments referred to in this research report. Neither PHILLIPCAP
nor any of its directors, officers, employees or agents shall have any liability, however arising, for any error, inaccuracy or incompleteness of fact or opinion in
this research report or lack of care in this research report’s preparation or publication, or any losses or damages which may arise from the use of this research
report.
PHILLIPCAP may rely on information barriers, such as “Chinese Walls” to control the flow of information within the areas, units, divisions, groups, or affiliates
of PHILLIPCAP.
Investing in any non(U.S. securities or related financial instruments (including ADRs) discussed in this research report may present certain risks. The securities
of non(U.S. issuers may not be registered with, or be subject to the regulations of, the U.S. Securities and Exchange Commission. Information on such non(U.S.
securities or related financial instruments may be limited. Foreign companies may not be subject to audit and reporting standards and regulatory requirements
comparable to those in effect within the United States.
The value of any investment or income from any securities or related financial instruments discussed in this research report denominated in a currency other
than U.S. dollars is subject to exchange rate fluctuations that may have a positive or adverse effect on the value of or income from such securities or related
financial instruments.
Past performance is not necessarily a guide to future performance and no representation or warranty, express or implied, is made by PHILLIPCAP with respect
to future performance. Income from investments may fluctuate. The price or value of the investments to which this research report relates, either directly or
indirectly, may fall or rise against the interest of investors. Any recommendation or opinion contained in this research report may become outdated as a
consequence of changes in the environment in which the issuer of the securities under analysis operates, in addition to changes in the estimates and forecasts,
assumptions and valuation methodology used herein.
No part of the content of this research report may be copied, forwarded or duplicated in any form or by any means without the prior written consent of
PHILLIPCAP and PHILLIPCAP accepts no liability whatsoever for the actions of third parties in this respect.
HARMIS
Digitally signed by HARMISH DESAI
DN: c=IN, o=PHILLIPCAPITAL (INDIA)
PRIVATE LIMITED, ou=PRIVATE LIMITED,
2.5.4.20=35415b94f2ce9537dc5930aa03c
afd61deb9750d0638c8a32ed7a9712ed53
H DESAI
bdf, postalCode=400013, st=Maharashtra,
serialNumber=99c8872f42b48f1ff375b4b
c163f86046fb5220301e8beae022d6f88bd
574ceb, cn=HARMISH DESAI
Date: 2024.03.18 22:40:51 +05'30'